[RKI] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -23.51%

YoY- -13.29%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	927,893	958,520	939,904	684,740	728,238	807,906	778,808	12.37%
YoY %	-3.20%	1.98%	37.26%	-5.97%	-9.86%	3.74%	-	-
Horiz. %	119.14%	123.08%	120.68%	87.92%	93.51%	103.74%	100.00%	-
PBT	82,064	94,050	67,004	22,903	27,685	34,508	31,616	88.76%
YoY %	-12.74%	40.36%	192.56%	-17.27%	-19.77%	9.15%	-	-
Horiz. %	259.56%	297.48%	211.93%	72.44%	87.57%	109.15%	100.00%	-
Tax	-13,765	-14,724	-14,632	-6,195	-5,842	-6,960	-5,340	87.89%
YoY %	6.51%	-0.63%	-136.19%	-6.04%	16.06%	-30.34%	-	-
Horiz. %	257.77%	275.73%	274.01%	116.01%	109.40%	130.34%	100.00%	-
NP	68,298	79,326	52,372	16,708	21,842	27,548	26,276	88.93%
YoY %	-13.90%	51.47%	213.45%	-23.51%	-20.71%	4.84%	-	-
Horiz. %	259.93%	301.90%	199.31%	63.59%	83.13%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,298	79,326	52,372	16,708	21,842	27,548	26,276	88.93%
YoY %	-13.90%	51.47%	213.45%	-23.51%	-20.71%	4.84%	-	-
Horiz. %	259.93%	301.90%	199.31%	63.59%	83.13%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.77%	15.66%	21.84%	27.05%	21.10%	20.17%	16.89%	-
YoY %	7.09%	-28.30%	-19.26%	28.20%	4.61%	19.42%	-	-
Horiz. %	99.29%	92.72%	129.31%	160.15%	124.93%	119.42%	100.00%	-
Total Cost	859,594	879,194	887,532	668,032	706,396	780,358	752,532	9.26%
YoY %	-2.23%	-0.94%	32.86%	-5.43%	-9.48%	3.70%	-	-
Horiz. %	114.23%	116.83%	117.94%	88.77%	93.87%	103.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,306	598,170	582,929	582,307	584,004	570,879	576,374	-32.10%
YoY %	-46.12%	2.61%	0.11%	-0.29%	2.30%	-0.95%	-	-
Horiz. %	55.92%	103.78%	101.14%	101.03%	101.32%	99.05%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	14,757	20,802	22,555	5,737	3,829	5,756	-	-
YoY %	-29.06%	-7.77%	293.15%	49.83%	-33.48%	0.00%	-	-
Horiz. %	256.38%	361.40%	391.85%	99.67%	66.52%	100.00%	-	-
Div Payout %	21.61%	26.22%	43.07%	34.34%	17.53%	20.90%	-	-
YoY %	-17.58%	-39.12%	25.42%	95.89%	-16.12%	0.00%	-	-
Horiz. %	103.40%	125.45%	206.08%	164.31%	83.88%	100.00%	-	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	322,306	598,170	582,929	582,307	584,004	570,879	576,374	-32.10%
YoY %	-46.12%	2.61%	0.11%	-0.29%	2.30%	-0.95%	-	-
Horiz. %	55.92%	103.78%	101.14%	101.03%	101.32%	99.05%	100.00%	-
NOSH	194,362	97,207	97,207	97,207	97,207	97,207	97,207	58.64%
YoY %	99.95%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	199.95%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	7.36%	8.28%	5.57%	2.44%	3.00%	3.41%	3.37%	-
YoY %	-11.11%	48.65%	128.28%	-18.67%	-12.02%	1.19%	-	-
Horiz. %	218.40%	245.70%	165.28%	72.40%	89.02%	101.19%	100.00%	-
ROE	21.19%	13.26%	8.98%	2.87%	3.74%	4.83%	4.56%	-
YoY %	59.80%	47.66%	212.89%	-23.26%	-22.57%	5.92%	-	-
Horiz. %	464.69%	290.79%	196.93%	62.94%	82.02%	105.92%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	915.49	1,006.32	986.78	716.13	760.65	842.04	806.68	8.79%
YoY %	-9.03%	1.98%	37.79%	-5.85%	-9.67%	4.38%	-	-
Horiz. %	113.49%	124.75%	122.33%	88.77%	94.29%	104.38%	100.00%	-
EPS	67.39	83.28	55.00	17.47	22.81	28.72	27.20	82.99%
YoY %	-19.08%	51.42%	214.83%	-23.41%	-20.58%	5.59%	-	-
Horiz. %	247.76%	306.18%	202.21%	64.23%	83.86%	105.59%	100.00%	-
DPS	14.56	21.84	23.68	6.00	4.00	6.00	0.00	-
YoY %	-33.33%	-7.77%	294.67%	50.00%	-33.33%	0.00%	-	-
Horiz. %	242.67%	364.00%	394.67%	100.00%	66.67%	100.00%	-	-
NAPS	3.18	6.28	6.12	6.09	6.10	5.95	5.97	-34.26%
YoY %	-49.36%	2.61%	0.49%	-0.16%	2.52%	-0.34%	-	-
Horiz. %	53.27%	105.19%	102.51%	102.01%	102.18%	99.66%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 97,207
RPS	476.26	491.98	482.42	351.46	373.78	414.67	399.74	12.37%
YoY %	-3.20%	1.98%	37.26%	-5.97%	-9.86%	3.73%	-	-
Horiz. %	119.14%	123.07%	120.68%	87.92%	93.51%	103.73%	100.00%	-
EPS	35.06	40.72	26.88	8.58	11.21	14.14	13.49	88.92%
YoY %	-13.90%	51.49%	213.29%	-23.46%	-20.72%	4.82%	-	-
Horiz. %	259.90%	301.85%	199.26%	63.60%	83.10%	104.82%	100.00%	-
DPS	7.57	10.68	11.58	2.94	1.97	2.95	0.00	-
YoY %	-29.12%	-7.77%	293.88%	49.24%	-33.22%	0.00%	-	-
Horiz. %	256.61%	362.03%	392.54%	99.66%	66.78%	100.00%	-	-
NAPS	1.6543	3.0702	2.992	2.9888	2.9975	2.9302	2.9584	-32.10%
YoY %	-46.12%	2.61%	0.11%	-0.29%	2.30%	-0.95%	-	-
Horiz. %	55.92%	103.78%	101.14%	101.03%	101.32%	99.05%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	2.00	3.85	2.28	2.00	1.88	2.83	3.15	-
P/RPS	0.22	0.38	0.23	0.28	0.25	0.34	0.39	-31.70%
YoY %	-42.11%	65.22%	-17.86%	12.00%	-26.47%	-12.82%	-	-
Horiz. %	56.41%	97.44%	58.97%	71.79%	64.10%	87.18%	100.00%	-
P/EPS	2.97	4.62	4.15	11.45	8.24	9.86	11.57	-59.57%
YoY %	-35.71%	11.33%	-63.76%	38.96%	-16.43%	-14.78%	-	-
Horiz. %	25.67%	39.93%	35.87%	98.96%	71.22%	85.22%	100.00%	-
EY	33.69	21.63	24.12	8.74	12.14	10.15	8.64	147.53%
YoY %	55.76%	-10.32%	175.97%	-28.01%	19.61%	17.48%	-	-
Horiz. %	389.93%	250.35%	279.17%	101.16%	140.51%	117.48%	100.00%	-
DY	7.28	5.67	10.39	3.00	2.13	2.12	0.00	-
YoY %	28.40%	-45.43%	246.33%	40.85%	0.47%	0.00%	-	-
Horiz. %	343.40%	267.45%	490.09%	141.51%	100.47%	100.00%	-	-
P/NAPS	0.63	0.61	0.37	0.33	0.31	0.48	0.53	12.20%
YoY %	3.28%	64.86%	12.12%	6.45%	-35.42%	-9.43%	-	-
Horiz. %	118.87%	115.09%	69.81%	62.26%	58.49%	90.57%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	26/02/21	27/11/20	25/08/20	25/06/20	25/02/20	25/11/19	-
Price	1.91	4.19	3.94	2.14	2.00	2.77	2.96	-
P/RPS	0.21	0.42	0.40	0.30	0.26	0.33	0.37	-31.42%
YoY %	-50.00%	5.00%	33.33%	15.38%	-21.21%	-10.81%	-	-
Horiz. %	56.76%	113.51%	108.11%	81.08%	70.27%	89.19%	100.00%	-
P/EPS	2.83	5.03	7.17	12.25	8.77	9.65	10.88	-59.21%
YoY %	-43.74%	-29.85%	-41.47%	39.68%	-9.12%	-11.31%	-	-
Horiz. %	26.01%	46.23%	65.90%	112.59%	80.61%	88.69%	100.00%	-
EY	35.28	19.88	13.96	8.17	11.41	10.37	9.19	144.97%
YoY %	77.46%	42.41%	70.87%	-28.40%	10.03%	12.84%	-	-
Horiz. %	383.90%	216.32%	151.90%	88.90%	124.16%	112.84%	100.00%	-
DY	7.62	5.21	6.01	2.80	2.00	2.17	0.00	-
YoY %	46.26%	-13.31%	114.64%	40.00%	-7.83%	0.00%	-	-
Horiz. %	351.15%	240.09%	276.96%	129.03%	92.17%	100.00%	-	-
P/NAPS	0.60	0.67	0.64	0.35	0.33	0.47	0.50	12.91%
YoY %	-10.45%	4.69%	82.86%	6.06%	-29.79%	-6.00%	-	-
Horiz. %	120.00%	134.00%	128.00%	70.00%	66.00%	94.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos